WRAP TECHNOLOGIES, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.84 USD | -2.13% |
|
-8.00% | -40.65% |
| Apr. 15 | Wrap Technologies Reports 2023 Revenue Expectation, Delay in Filing Financial Reports | MT |
| Apr. 09 | Wrap Technologies, Inc. Appoints Scot Cohen as its Principal Accounting Officer | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Capitalization 1 | 86.2 | 189.6 | 179.7 | 160.2 | 69.5 |
| Enterprise Value (EV) 1 | 73.84 | 172.9 | 138.2 | 125.4 | 50.52 |
| P/E ratio | -22.3 x | -22 x | -13 x | -6.31 x | -3.95 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 3,723,477,840 x | 272,083,282 x | 45,569,873 x | 20,731,377 x | 8,634,624 x |
| EV / Revenue | 3,189,616,242 x | 248,108,031 x | 35,049,956 x | 16,220,573 x | 6,276,815 x |
| EV / EBITDA | -22.3 x | -20.2 x | -10.7 x | -5.39 x | -2.98 x |
| EV / FCF | -45.7 x | -29.5 x | -17.6 x | -11.3 x | -5.51 x |
| FCF Yield | -2.19% | -3.38% | -5.69% | -8.83% | -18.1% |
| Price to Book | 6.96 x | 9.93 x | 3.91 x | 3.89 x | 2.57 x |
| Nbr of stocks (in thousands) | 27,365 | 29,669 | 37,211 | 40,772 | 41,124 |
| Reference price 2 | 3.150 | 6.390 | 4.830 | 3.930 | 1.690 |
| Announcement Date | 3/7/19 | 3/10/20 | 3/4/21 | 3/10/22 | 3/2/23 |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales | - | 0.0232 | 0.6968 | 3.944 | 7.729 | 8.049 |
| EBITDA 1 | -0.8269 | -3.316 | -8.567 | -12.91 | -23.27 | -16.97 |
| EBIT 1 | -0.8335 | -3.338 | -8.614 | -13.08 | -23.75 | -17.73 |
| Operating Margin | - | -14,417.43% | -1,236.19% | -331.56% | -307.26% | -220.28% |
| Earnings before Tax (EBT) 1 | -0.8335 | -3.336 | -8.325 | -12.58 | -24.45 | -17.62 |
| Net income 1 | -0.8335 | -3.336 | -8.325 | -12.58 | -24.45 | -17.62 |
| Net margin | - | -14,412.25% | -1,194.83% | -318.97% | -316.33% | -218.87% |
| EPS 2 | -0.0413 | -0.1415 | -0.2906 | -0.3717 | -0.6224 | -0.4279 |
| Free Cash Flow 1 | -0.5562 | -1.616 | -5.852 | -7.869 | -11.07 | -9.162 |
| FCF margin | - | -6,981.71% | -839.83% | -199.51% | -143.17% | -113.83% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/6/18 | 3/7/19 | 3/10/20 | 3/4/21 | 3/10/22 | 3/2/23 |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q2 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 1.934 | 1.805 | 2.449 | 1.599 | 1.165 | 1.701 | 3.584 |
| EBITDA 1 | -4.791 | -5.902 | -4.051 | -4.222 | -3.859 | -2.845 | -2.818 |
| EBIT 1 | -7.054 | -6.019 | -5.239 | -5.434 | -4.783 | -3.911 | -3.603 |
| Operating Margin | -364.74% | -333.46% | -213.92% | -339.84% | -410.56% | -229.92% | -100.53% |
| Earnings before Tax (EBT) 1 | -7.799 | -5.991 | -5.229 | -5.432 | -4.785 | -3.865 | -3.536 |
| Net income 1 | -7.799 | -5.991 | -5.229 | -5.432 | -4.785 | -3.865 | -3.536 |
| Net margin | -403.26% | -331.91% | -213.52% | -339.71% | -410.73% | -227.22% | -98.66% |
| EPS 2 | -0.2000 | -0.1500 | -0.1200 | -0.1300 | -0.1200 | -0.0900 | -0.0900 |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 7/29/21 | 10/28/21 | 3/10/22 | 5/3/22 | 8/10/22 | 11/9/22 | 3/1/23 |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 3.08 | 12.4 | 16.7 | 41.5 | 34.9 | 19 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -0.56 | -1.62 | -5.85 | -7.87 | -11.1 | -9.16 |
| ROE (net income / shareholders' equity) | -50.8% | -43.2% | -52.7% | -38.3% | -55.8% | -51.6% |
| ROA (Net income/ Total Assets) | -29.3% | -26% | -32.4% | -23.6% | -31.9% | -29.6% |
| Assets 1 | 2.846 | 12.84 | 25.68 | 53.3 | 76.65 | 59.46 |
| Book Value Per Share 2 | 0.1300 | 0.4500 | 0.6400 | 1.240 | 1.010 | 0.6600 |
| Cash Flow per Share 2 | 0.1400 | 0.4500 | 0.5700 | 0.4400 | 0.1200 | 0.1300 |
| Capex 1 | 0.04 | 0.01 | 0.26 | 0.25 | 1 | 0.26 |
| Capex / Sales | - | 61.45% | 36.85% | 6.31% | 12.87% | 3.18% |
| Announcement Date | 3/6/18 | 3/7/19 | 3/10/20 | 3/4/21 | 3/10/22 | 3/2/23 |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -40.65% | 81.35M | |
| -5.33% | 42.32B | |
| -2.24% | 10.83B | |
| -5.91% | 7.84B | |
| -5.72% | 5.79B | |
| +5.63% | 2.9B | |
| +6.61% | 2.22B | |
| +7.69% | 1.71B | |
| +28.06% | 1.61B | |
| +5.71% | 1.53B |
- Stock Market
- Equities
- WRAP Stock
- Financials Wrap Technologies, Inc.
